Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
111.76% |
102.68% |
576.96% |
-71.36% |
50.82% |
-100.00% |
0.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
EBITDA Growth |
|
78.70% |
93.71% |
2,445.86% |
-95.23% |
88.28% |
-3,078.03% |
50.16% |
82.69% |
-17.19% |
2.50% |
-14.23% |
EBIT Growth |
|
71.61% |
96.93% |
2,635.57% |
-95.64% |
89.81% |
-3,350.03% |
50.01% |
82.31% |
-16.79% |
1.45% |
-15.61% |
NOPAT Growth |
|
63.74% |
94.07% |
2,759.35% |
-96.30% |
150.15% |
-3,760.92% |
55.23% |
82.09% |
-12.89% |
2.96% |
-20.05% |
Net Income Growth |
|
61.07% |
99.23% |
24.19% |
1.52% |
91.78% |
17.15% |
82.45% |
-366.72% |
-11.03% |
10.94% |
-15.68% |
EPS Growth |
|
8.42% |
82.52% |
23.94% |
-12.88% |
56.16% |
14.20% |
69.34% |
136.05% |
10.02% |
-49.43% |
29.19% |
Operating Cash Flow Growth |
|
-92.11% |
-25.50% |
72.54% |
-148.98% |
-75.77% |
64.82% |
594.98% |
-159.06% |
256.77% |
-86.80% |
201.95% |
Free Cash Flow Firm Growth |
|
0.00% |
52.95% |
673.87% |
-147.01% |
33.21% |
-1,145.64% |
61.86% |
35.50% |
20.72% |
11.14% |
-30.37% |
Invested Capital Growth |
|
240.98% |
38.57% |
14.22% |
58.46% |
30.07% |
8.71% |
-9.64% |
37.36% |
17.40% |
12.20% |
15.23% |
Revenue Q/Q Growth |
|
0.00% |
9.77% |
450.38% |
-78.72% |
326.50% |
-100.00% |
377.11% |
-100.00% |
100.00% |
100.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
17.32% |
2,045.29% |
-96.44% |
132.65% |
-2,594.86% |
69.38% |
-177.64% |
61.45% |
-4,921.15% |
0.07% |
EBIT Q/Q Growth |
|
0.00% |
18.82% |
2,199.47% |
-96.75% |
129.31% |
-2,800.55% |
69.26% |
-181.75% |
60.85% |
-1,889.49% |
-0.34% |
NOPAT Q/Q Growth |
|
0.00% |
16.69% |
2,287.70% |
-97.21% |
131.94% |
-3,155.84% |
71.60% |
-181.14% |
61.97% |
-2,623.43% |
-4.67% |
Net Income Q/Q Growth |
|
0.00% |
17.60% |
4.02% |
4.41% |
10.29% |
31.65% |
22.93% |
-229.27% |
42.14% |
33.07% |
0.08% |
EPS Q/Q Growth |
|
0.00% |
17.50% |
3.56% |
-4.69% |
8.19% |
30.22% |
20.43% |
15.76% |
-12.09% |
4.27% |
3.69% |
Operating Cash Flow Q/Q Growth |
|
-4.41% |
2.73% |
42.13% |
-2.37% |
3.59% |
46.05% |
-13.99% |
-287.03% |
189.83% |
-89.98% |
176.01% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
1,252.49% |
-146.85% |
61.54% |
-3,300.64% |
73.48% |
-1,884.66% |
60.48% |
-8,772.16% |
23.40% |
Invested Capital Q/Q Growth |
|
0.00% |
3.49% |
0.16% |
3.31% |
-1.87% |
-5.56% |
-0.61% |
15.89% |
-8.95% |
2.30% |
-5.52% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
97.76% |
98.85% |
35.61% |
17.93% |
18.72% |
0.00% |
-59.27% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Margin |
|
9.26% |
8.85% |
33.29% |
5.55% |
6.92% |
0.00% |
-69.81% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Margin |
|
8.58% |
8.03% |
33.15% |
4.85% |
6.41% |
0.00% |
-70.15% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Margin |
|
8.45% |
8.21% |
33.18% |
5.06% |
6.36% |
0.00% |
-70.22% |
0.00% |
0.00% |
0.00% |
0.00% |
Profit (Net Income) Margin |
|
5.53% |
5.43% |
1.00% |
3.53% |
4.49% |
0.00% |
6.52% |
0.00% |
0.00% |
0.00% |
0.00% |
Tax Burden Percent |
|
64.67% |
66.15% |
67.72% |
59.76% |
75.04% |
85.19% |
76.29% |
-85.77% |
-90.19% |
-154.98% |
-142.92% |
Interest Burden Percent |
|
101.10% |
100.00% |
4.43% |
116.91% |
94.07% |
-2.99% |
-12.17% |
-163.22% |
-147.55% |
-77.60% |
-84.19% |
Effective Tax Rate |
|
35.33% |
33.85% |
32.28% |
40.24% |
24.96% |
14.81% |
23.71% |
22.25% |
22.42% |
26.11% |
24.14% |
Return on Invested Capital (ROIC) |
|
5.59% |
5.89% |
135.26% |
3.63% |
6.43% |
0.00% |
-90.15% |
0.00% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.37% |
6.20% |
-142.76% |
5.32% |
5.60% |
0.00% |
178.90% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.69% |
4.41% |
-124.04% |
4.69% |
5.66% |
0.00% |
107.75% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
6.29% |
10.30% |
11.22% |
8.32% |
12.10% |
11.76% |
17.60% |
-36.11% |
-31.19% |
-23.97% |
-25.12% |
Cash Return on Invested Capital (CROIC) |
|
-103.70% |
-26.45% |
121.98% |
-41.61% |
-19.70% |
-207.99% |
-80.02% |
-45.81% |
-28.86% |
-22.38% |
-25.64% |
Operating Return on Assets (OROA) |
|
6.23% |
7.59% |
171.37% |
5.25% |
6.85% |
0.00% |
-83.06% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Assets (ROA) |
|
4.07% |
5.02% |
5.15% |
3.67% |
4.84% |
0.00% |
7.71% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
|
6.29% |
10.30% |
11.22% |
8.32% |
12.10% |
11.76% |
17.60% |
-36.11% |
-31.19% |
-23.97% |
-25.12% |
Return on Equity Simple (ROE_SIMPLE) |
|
5.48% |
9.74% |
10.46% |
6.84% |
11.22% |
10.64% |
16.10% |
-31.16% |
-28.39% |
-22.78% |
-24.00% |
Net Operating Profit after Tax (NOPAT) |
|
20 |
39 |
1,116 |
41 |
103 |
-3,779 |
-1,692 |
-303 |
-342 |
-332 |
-398 |
NOPAT Margin |
|
5.55% |
5.31% |
22.45% |
2.90% |
4.81% |
0.00% |
-53.52% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
0.22% |
-0.31% |
278.02% |
-1.70% |
0.84% |
-417.50% |
-269.04% |
41.72% |
38.21% |
27.17% |
23.89% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-10.79% |
-9.62% |
-10.31% |
Cost of Revenue to Revenue |
|
2.24% |
1.15% |
64.39% |
82.07% |
81.28% |
0.00% |
159.27% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
12.91% |
11.96% |
2.46% |
12.38% |
12.29% |
0.00% |
10.81% |
0.00% |
0.00% |
0.00% |
0.00% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
89.18% |
90.82% |
2.47% |
13.08% |
12.31% |
0.00% |
10.88% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
31 |
60 |
1,650 |
72 |
137 |
-4,441 |
-2,220 |
-393 |
-459 |
-452 |
-523 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
34 |
65 |
1,655 |
79 |
149 |
-4,427 |
-2,207 |
-382 |
-448 |
-436 |
-498 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.98 |
0.88 |
0.90 |
1.12 |
0.59 |
0.77 |
1.09 |
1.51 |
0.72 |
1.20 |
0.88 |
Price to Tangible Book Value (P/TBV) |
|
1.06 |
0.94 |
0.95 |
1.17 |
0.62 |
0.80 |
1.12 |
1.54 |
0.73 |
1.21 |
0.89 |
Price to Revenue (P/Rev) |
|
0.98 |
0.49 |
0.09 |
0.58 |
0.24 |
0.00 |
0.44 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
17.79 |
0.24 |
0.26 |
16.36 |
4.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.57% |
1.64% |
1.02% |
1.42% |
Earnings Yield |
|
5.62% |
416.77% |
383.54% |
6.11% |
23.44% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.98 |
0.94 |
0.94 |
1.06 |
0.81 |
0.88 |
1.07 |
1.37 |
0.79 |
1.15 |
0.91 |
Enterprise Value to Revenue (EV/Rev) |
|
1.51 |
0.98 |
0.17 |
1.04 |
0.68 |
0.00 |
0.60 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
16.30 |
11.12 |
0.50 |
18.77 |
9.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
17.86 |
11.99 |
0.50 |
20.59 |
10.71 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
27.19 |
18.52 |
0.74 |
35.92 |
14.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.58 |
0.00 |
7.20 |
88.86 |
26.99 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.61 |
0.95 |
0.96 |
1.06 |
1.15 |
0.91 |
0.70 |
0.57 |
0.47 |
0.45 |
0.47 |
Long-Term Debt to Equity |
|
0.61 |
0.95 |
0.96 |
1.06 |
1.15 |
0.91 |
0.70 |
0.57 |
0.47 |
0.45 |
0.47 |
Financial Leverage |
|
0.13 |
0.71 |
0.87 |
0.88 |
1.01 |
0.97 |
0.60 |
0.39 |
0.36 |
0.34 |
0.39 |
Leverage Ratio |
|
1.54 |
2.05 |
2.18 |
2.27 |
2.50 |
2.47 |
2.28 |
2.08 |
1.86 |
1.74 |
1.73 |
Compound Leverage Factor |
|
1.56 |
2.05 |
0.10 |
2.65 |
2.35 |
-0.07 |
-0.28 |
-3.40 |
-2.74 |
-1.35 |
-1.46 |
Debt to Total Capital |
|
38.04% |
48.80% |
48.95% |
51.36% |
53.46% |
47.62% |
41.13% |
36.15% |
32.16% |
30.80% |
32.18% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
38.04% |
48.80% |
48.95% |
51.36% |
53.46% |
47.62% |
41.13% |
36.15% |
32.16% |
30.80% |
32.18% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
61.96% |
51.20% |
51.05% |
48.64% |
46.54% |
52.38% |
58.87% |
63.85% |
67.84% |
69.20% |
67.82% |
Debt to EBITDA |
|
6.68 |
6.00 |
0.27 |
9.83 |
6.64 |
-0.22 |
-0.41 |
-2.62 |
-2.28 |
-2.44 |
-2.49 |
Net Debt to EBITDA |
|
5.68 |
5.55 |
0.25 |
8.35 |
6.42 |
-0.21 |
-0.23 |
-1.79 |
-1.61 |
-1.92 |
-2.19 |
Long-Term Debt to EBITDA |
|
6.68 |
6.00 |
0.27 |
9.83 |
6.64 |
-0.22 |
-0.41 |
-2.62 |
-2.28 |
-2.44 |
-2.49 |
Debt to NOPAT |
|
11.15 |
10.00 |
0.41 |
18.81 |
9.56 |
-0.26 |
-0.53 |
-3.30 |
-2.98 |
-3.20 |
-3.12 |
Net Debt to NOPAT |
|
9.49 |
9.25 |
0.36 |
15.98 |
9.25 |
-0.24 |
-0.30 |
-2.25 |
-2.11 |
-2.52 |
-2.74 |
Long-Term Debt to NOPAT |
|
11.15 |
10.00 |
0.41 |
18.81 |
9.56 |
-0.26 |
-0.53 |
-3.30 |
-2.98 |
-3.20 |
-3.12 |
Altman Z-Score |
|
2.43 |
2.53 |
11.99 |
2.54 |
2.46 |
-4.39 |
0.23 |
1.88 |
1.71 |
2.16 |
1.95 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
7.73 |
7.40 |
11.89 |
8.86 |
6.71 |
7.37 |
6.01 |
7.51 |
8.44 |
8.14 |
9.36 |
Quick Ratio |
|
0.58 |
0.29 |
0.45 |
0.58 |
0.15 |
0.28 |
1.01 |
0.89 |
0.86 |
0.67 |
0.46 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-373 |
-175 |
1,007 |
-473 |
-316 |
-3,937 |
-1,502 |
-969 |
-768 |
-682 |
-889 |
Operating Cash Flow to CapEx |
|
-11,505.86% |
-2,830.16% |
-575.77% |
-631.26% |
-1,237.60% |
-478.26% |
3,996.46% |
-2,257.61% |
1,563.60% |
96.50% |
462.42% |
Free Cash Flow to Firm to Interest Expense |
|
-14,339.14 |
0.00 |
0.00 |
0.00 |
0.00 |
-363.43 |
0.00 |
-66.99 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
-4,987.35 |
0.00 |
0.00 |
0.00 |
0.00 |
-6.35 |
0.00 |
-13.91 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-5,030.69 |
0.00 |
0.00 |
0.00 |
0.00 |
-7.68 |
0.00 |
-14.53 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.74 |
0.92 |
5.17 |
1.04 |
1.08 |
0.00 |
1.18 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Receivable Turnover |
|
39.74 |
77.15 |
912.58 |
152.65 |
162.30 |
0.00 |
128.45 |
0.00 |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
|
0.02 |
0.01 |
3.84 |
1.04 |
1.08 |
2.15 |
2.57 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
45.78 |
70.47 |
409.07 |
64.95 |
70.21 |
0.00 |
98.20 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
0.64 |
0.60 |
239.87 |
57.62 |
30.43 |
47.27 |
52.31 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
9.18 |
4.73 |
0.40 |
2.39 |
2.25 |
0.00 |
2.84 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
|
16,663.22 |
29,575.30 |
95.09 |
351.13 |
338.62 |
169.88 |
142.28 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
572.73 |
608.23 |
1.52 |
6.33 |
12.00 |
7.72 |
6.98 |
0.00 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
16,099.68 |
28,971.80 |
93.97 |
347.18 |
328.87 |
0.00 |
138.14 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
556 |
770 |
880 |
1,394 |
1,814 |
1,972 |
1,782 |
2,447 |
2,873 |
3,223 |
3,714 |
Invested Capital Turnover |
|
1.01 |
1.11 |
6.03 |
1.25 |
1.34 |
0.00 |
1.68 |
0.00 |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
393 |
214 |
110 |
514 |
419 |
158 |
-190 |
666 |
426 |
350 |
491 |
Enterprise Value (EV) |
|
547 |
723 |
830 |
1,482 |
1,464 |
1,733 |
1,902 |
3,348 |
2,272 |
3,699 |
3,392 |
Market Capitalization |
|
356 |
362 |
424 |
823 |
509 |
823 |
1,401 |
2,666 |
1,549 |
2,863 |
2,299 |
Book Value per Share |
|
$17.00 |
$19.22 |
$22.51 |
$26.66 |
$27.94 |
$33.87 |
$38.40 |
$52.26 |
$67.68 |
$75.12 |
$83.63 |
Tangible Book Value per Share |
|
$15.61 |
$17.99 |
$21.29 |
$25.57 |
$26.78 |
$32.90 |
$37.49 |
$51.36 |
$66.72 |
$74.16 |
$82.32 |
Total Capital |
|
589 |
800 |
928 |
1,512 |
1,847 |
2,027 |
2,176 |
2,763 |
3,170 |
3,449 |
3,864 |
Total Debt |
|
224 |
390 |
454 |
776 |
987 |
965 |
895 |
999 |
1,019 |
1,062 |
1,243 |
Total Long-Term Debt |
|
224 |
390 |
454 |
776 |
987 |
965 |
895 |
999 |
1,019 |
1,062 |
1,243 |
Net Debt |
|
191 |
361 |
406 |
659 |
954 |
910 |
501 |
683 |
723 |
836 |
1,093 |
Capital Expenditures (CapEx) |
|
1.13 |
5.75 |
7.76 |
18 |
16 |
14 |
8.52 |
8.91 |
20 |
43 |
27 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
512 |
724 |
820 |
1,289 |
1,699 |
1,848 |
1,664 |
2,297 |
2,727 |
2,992 |
3,489 |
Debt-free Net Working Capital (DFNWC) |
|
546 |
754 |
850 |
1,378 |
1,732 |
1,904 |
2,058 |
2,613 |
3,024 |
3,219 |
3,639 |
Net Working Capital (NWC) |
|
546 |
754 |
850 |
1,378 |
1,732 |
1,904 |
2,058 |
2,613 |
3,024 |
3,219 |
3,639 |
Net Nonoperating Expense (NNE) |
|
0.09 |
-0.85 |
1,067 |
-9.03 |
6.76 |
-3,892 |
-1,898 |
247 |
268 |
212 |
230 |
Net Nonoperating Obligations (NNO) |
|
191 |
361 |
406 |
659 |
954 |
910 |
501 |
683 |
723 |
836 |
1,093 |
Total Depreciation and Amortization (D&A) |
|
2.94 |
4.71 |
5.58 |
6.97 |
12 |
13 |
13 |
11 |
11 |
16 |
24 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
141.39% |
98.62% |
16.50% |
90.53% |
79.12% |
0.00% |
52.63% |
0.00% |
0.00% |
0.00% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
150.63% |
102.61% |
17.09% |
96.77% |
80.65% |
0.00% |
65.09% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Working Capital to Revenue |
|
150.63% |
102.61% |
17.09% |
96.77% |
80.65% |
0.00% |
65.09% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.03 |
$1.88 |
$2.34 |
$2.06 |
$3.20 |
$3.66 |
$6.19 |
$14.79 |
$16.12 |
$8.12 |
$10.59 |
Adjusted Weighted Average Basic Shares Outstanding |
|
21.36M |
21.29M |
20.68M |
24.28M |
30.08M |
30.89M |
33.31M |
33.71M |
32.58M |
31.92M |
31.51M |
Adjusted Diluted Earnings per Share |
|
$1.03 |
$1.88 |
$2.33 |
$2.03 |
$3.17 |
$3.62 |
$6.13 |
$14.47 |
$15.92 |
$8.05 |
$10.40 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
21.36M |
21.29M |
20.79M |
24.56M |
30.39M |
31.19M |
33.61M |
34.44M |
32.98M |
32.21M |
32.11M |
Adjusted Basic & Diluted Earnings per Share |
|
$1.03 |
$1.88 |
$0.00 |
$0.00 |
$0.00 |
$3.66 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
19.23M |
20.57M |
21.61M |
29.62M |
30.08M |
33.07M |
33.35M |
33.76M |
31.77M |
31.77M |
30.96M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
20 |
39 |
1,117 |
47 |
104 |
-3,775 |
-1,690 |
-303 |
-334 |
-331 |
-392 |
Normalized NOPAT Margin |
|
5.55% |
5.31% |
22.46% |
3.31% |
4.82% |
0.00% |
-53.46% |
0.00% |
0.00% |
0.00% |
0.00% |
Pre Tax Income Margin |
|
8.54% |
8.21% |
1.47% |
5.91% |
5.99% |
0.00% |
8.55% |
0.00% |
0.00% |
0.00% |
0.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1,177.81 |
0.00 |
0.00 |
0.00 |
0.00 |
-409.97 |
0.00 |
-27.17 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
773.63 |
0.00 |
0.00 |
0.00 |
0.00 |
-348.85 |
0.00 |
-20.96 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
1,134.46 |
0.00 |
0.00 |
0.00 |
0.00 |
-411.30 |
0.00 |
-27.78 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
730.29 |
0.00 |
0.00 |
0.00 |
0.00 |
-350.18 |
0.00 |
-21.57 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.76% |
-4.26% |
-5.40% |
-5.21% |
Augmented Payout Ratio |
|
50.60% |
2.16% |
6.88% |
10.40% |
17.04% |
4.44% |
2.47% |
-5.26% |
-26.11% |
-10.90% |
-20.20% |